Valuation Gold Rock Investments Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 14:00:46 16/12/2025 +04			5-day change	1st Jan Change
12.14 ^INR	+4.93%		-.--%	-

05-30	Gold Rock Investments Limited Announces Change in Registered Office Address	CI
01/10/25	Gold Rock Investments Limited Approves Appointment of Ajay Verma as Non-Executive Independent Director, Effective from August 14, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	6.803	7.856	8.657	8.657	8.657	9.089
Change	-	15.47%	10.2%	0%	0%	4.99%
Enterprise Value (EV) ¹	-289.6	-235.4	-326.7	-324	-344.9	-323.2
Change	-	18.74%	-38.78%	0.82%	-6.46%	6.28%
P/E	0.13x	0.27x	0.61x	0.18x	0.34x	0.04x
PBR	0.01x	0.01x	0.01x	0.01x	0.01x	0.01x
PEG	-	-0x	-0x	0x	-0x	0x
Capitalization / Revenue	0.09x	0.15x	0.26x	0.22x	0.19x	0.04x
EV / Revenue	-3.78x	-4.4x	-9.87x	-8.41x	-7.49x	-1.28x
EV / EBITDA	-4.47x	-5.66x	-13.9x	-10.9x	-9.66x	-1.36x
EV / EBIT	-4.58x	-5.79x	-14.5x	-11.4x	-10.2x	-1.37x
EV / FCF	-9.91x	4.73x	-3.01x	-13.8x	-7.02x	-2.22x
FCF Yield	-10.1%	21.1%	-33.2%	-7.23%	-14.2%	-44.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	66.51	37.16	17.96	62.76	32.72	270.5
Distribution rate	-	-	-	-	-	-
Net sales ¹	76.61	53.54	33.1	38.53	46.03	252.9
EBITDA ¹	64.77	41.59	23.43	29.77	35.72	238
EBIT ¹	63.26	40.66	22.57	28.44	33.87	236
Net income ¹	52.25	29.2	14.12	49.33	25.71	212.6
Net Debt ¹	-296.5	-243.2	-335.3	-332.6	-353.6	-332.3
Reference price ²	8.66	10.00	11.02	11.02	11.02	11.57
Nbr of stocks (in thousands)	786	786	786	786	786	786
Announcement Date	07/09/20	06/09/21	07/09/22	07/09/23	06/09/24	07/09/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOLD ROCK INVESTMENTS LIMITED	-	-	-	-	99.9K
MORGAN STANLEY	16.17x	7.19x	-	2.05%	330B
THE GOLDMAN SACHS GROUP, INC.	14.47x	10.7x	-	1.86%	314B
CITIGROUP INC.	11.86x	-	-	1.9%	222B
CHARLES SCHWAB	16.8x	6.75x	11.21x	1.22%	181B
CITIC SECURITIES COMPANY LIMITED	10.85x	1.23x	-	3.28%	60.52B
NOMURA HOLDINGS, INC.	10.79x	8.87x	-	3.78%	26.94B
LPL FINANCIAL HOLDINGS INC.	17.65x	1.59x	10.17x	0.36%	27.13B
CSC FINANCIAL CO., LTD.	6.48x	-	-	4.34%	26.72B
YUANTA FINANCIAL HOLDING CO., LTD.	14.81x	4.76x	-	3.73%	25.91B
Average	13.32x	5.87x	10.69x	2.5%	121.51B
Weighted average by Cap.	14.44x	7.70x	11.08x	2%